Highlights

[3A] YoY Quarter Result on 2011-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     8.59%    YoY -     -33.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 76,638 73,827 71,439 65,713 61,326 33,074 37,547 12.62%
  YoY % 3.81% 3.34% 8.71% 7.15% 85.42% -11.91% -
  Horiz. % 204.11% 196.63% 190.27% 175.02% 163.33% 88.09% 100.00%
PBT 5,775 4,368 4,937 2,317 7,376 2,893 2,435 15.47%
  YoY % 32.21% -11.53% 113.08% -68.59% 154.96% 18.81% -
  Horiz. % 237.17% 179.38% 202.75% 95.15% 302.92% 118.81% 100.00%
Tax -2,175 -1,637 -997 1,734 -1,429 -756 -477 28.76%
  YoY % -32.86% -64.19% -157.50% 221.34% -89.02% -58.49% -
  Horiz. % 455.97% 343.19% 209.01% -363.52% 299.58% 158.49% 100.00%
NP 3,600 2,731 3,940 4,051 5,947 2,137 1,958 10.68%
  YoY % 31.82% -30.69% -2.74% -31.88% 178.29% 9.14% -
  Horiz. % 183.86% 139.48% 201.23% 206.89% 303.73% 109.14% 100.00%
NP to SH 3,600 2,731 3,683 3,983 5,947 2,137 1,958 10.68%
  YoY % 31.82% -25.85% -7.53% -33.03% 178.29% 9.14% -
  Horiz. % 183.86% 139.48% 188.10% 203.42% 303.73% 109.14% 100.00%
Tax Rate 37.66 % 37.48 % 20.19 % -74.84 % 19.37 % 26.13 % 19.59 % 11.50%
  YoY % 0.48% 85.64% 126.98% -486.37% -25.87% 33.38% -
  Horiz. % 192.24% 191.32% 103.06% -382.03% 98.88% 133.38% 100.00%
Total Cost 73,038 71,096 67,499 61,662 55,379 30,937 35,589 12.72%
  YoY % 2.73% 5.33% 9.47% 11.35% 79.01% -13.07% -
  Horiz. % 205.23% 199.77% 189.66% 173.26% 155.61% 86.93% 100.00%
Net Worth 223,476 217,846 203,740 194,181 142,100 79,130 0 -
  YoY % 2.58% 6.92% 4.92% 36.65% 79.58% 0.00% -
  Horiz. % 282.41% 275.30% 257.47% 245.39% 179.58% 100.00% -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 223,476 217,846 203,740 194,181 142,100 79,130 0 -
  YoY % 2.58% 6.92% 4.92% 36.65% 79.58% 0.00% -
  Horiz. % 282.41% 275.30% 257.47% 245.39% 179.58% 100.00% -
NOSH 395,604 395,797 391,808 394,356 369,378 309,710 191,603 12.84%
  YoY % -0.05% 1.02% -0.65% 6.76% 19.27% 61.64% -
  Horiz. % 206.47% 206.57% 204.49% 205.82% 192.78% 161.64% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.70 % 3.70 % 5.52 % 6.16 % 9.70 % 6.46 % 5.21 % -1.70%
  YoY % 27.03% -32.97% -10.39% -36.49% 50.15% 23.99% -
  Horiz. % 90.21% 71.02% 105.95% 118.23% 186.18% 123.99% 100.00%
ROE 1.61 % 1.25 % 1.81 % 2.05 % 4.19 % 2.70 % - % -
  YoY % 28.80% -30.94% -11.71% -51.07% 55.19% 0.00% -
  Horiz. % 59.63% 46.30% 67.04% 75.93% 155.19% 100.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.37 18.65 18.23 16.66 16.60 10.68 19.60 -0.20%
  YoY % 3.86% 2.30% 9.42% 0.36% 55.43% -45.51% -
  Horiz. % 98.83% 95.15% 93.01% 85.00% 84.69% 54.49% 100.00%
EPS 0.91 0.69 0.94 1.01 1.61 0.69 0.64 6.04%
  YoY % 31.88% -26.60% -6.93% -37.27% 133.33% 7.81% -
  Horiz. % 142.19% 107.81% 146.88% 157.81% 251.56% 107.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5649 0.5504 0.5200 0.4924 0.3847 0.2555 0.0000 -
  YoY % 2.63% 5.85% 5.61% 28.00% 50.57% 0.00% -
  Horiz. % 221.10% 215.42% 203.52% 192.72% 150.57% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.58 15.01 14.52 13.36 12.46 6.72 7.63 12.63%
  YoY % 3.80% 3.37% 8.68% 7.22% 85.42% -11.93% -
  Horiz. % 204.19% 196.72% 190.30% 175.10% 163.30% 88.07% 100.00%
EPS 0.73 0.56 0.75 0.81 1.21 0.43 0.40 10.54%
  YoY % 30.36% -25.33% -7.41% -33.06% 181.40% 7.50% -
  Horiz. % 182.50% 140.00% 187.50% 202.50% 302.50% 107.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4542 0.4428 0.4141 0.3947 0.2888 0.1608 0.0000 -
  YoY % 2.57% 6.93% 4.92% 36.67% 79.60% 0.00% -
  Horiz. % 282.46% 275.37% 257.52% 245.46% 179.60% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.8900 1.0500 1.1500 1.5800 2.0300 0.3200 0.3600 -
P/RPS 4.59 5.63 6.31 9.48 12.23 3.00 1.84 16.45%
  YoY % -18.47% -10.78% -33.44% -22.49% 307.67% 63.04% -
  Horiz. % 249.46% 305.98% 342.93% 515.22% 664.67% 163.04% 100.00%
P/EPS 97.80 152.17 122.34 156.44 126.09 46.38 35.23 18.54%
  YoY % -35.73% 24.38% -21.80% 24.07% 171.86% 31.65% -
  Horiz. % 277.60% 431.93% 347.26% 444.05% 357.91% 131.65% 100.00%
EY 1.02 0.66 0.82 0.64 0.79 2.16 2.84 -15.68%
  YoY % 54.55% -19.51% 28.13% -18.99% -63.43% -23.94% -
  Horiz. % 35.92% 23.24% 28.87% 22.54% 27.82% 76.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.58 1.91 2.21 3.21 5.28 1.25 0.00 -
  YoY % -17.28% -13.57% -31.15% -39.20% 322.40% 0.00% -
  Horiz. % 126.40% 152.80% 176.80% 256.80% 422.40% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 26/04/13 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 -
Price 0.9150 1.0200 1.1600 1.5900 1.5700 0.3400 0.3800 -
P/RPS 4.72 5.47 6.36 9.54 9.46 3.18 1.94 15.97%
  YoY % -13.71% -13.99% -33.33% 0.85% 197.48% 63.92% -
  Horiz. % 243.30% 281.96% 327.84% 491.75% 487.63% 163.92% 100.00%
P/EPS 100.55 147.83 123.40 157.43 97.52 49.28 37.19 18.02%
  YoY % -31.98% 19.80% -21.62% 61.43% 97.89% 32.51% -
  Horiz. % 270.37% 397.50% 331.81% 423.31% 262.22% 132.51% 100.00%
EY 0.99 0.68 0.81 0.64 1.03 2.03 2.69 -15.34%
  YoY % 45.59% -16.05% 26.56% -37.86% -49.26% -24.54% -
  Horiz. % 36.80% 25.28% 30.11% 23.79% 38.29% 75.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.62 1.85 2.23 3.23 4.08 1.33 0.00 -
  YoY % -12.43% -17.04% -30.96% -20.83% 206.77% 0.00% -
  Horiz. % 121.80% 139.10% 167.67% 242.86% 306.77% 100.00% -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers